[DNONCE] QoQ Annualized Quarter Result on 31-Aug-2004 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- -40.0%
YoY- 109.62%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 148,034 144,698 145,460 143,396 140,517 141,846 146,756 0.57%
PBT 2,886 3,030 4,084 1,461 3,052 3,042 3,784 -16.50%
Tax -1,108 -768 -1,080 -773 -1,905 -2,062 -2,364 -39.63%
NP 1,778 2,262 3,004 688 1,146 980 1,420 16.15%
-
NP to SH 1,778 2,262 3,004 688 1,146 980 1,420 16.15%
-
Tax Rate 38.39% 25.35% 26.44% 52.91% 62.42% 67.78% 62.47% -
Total Cost 146,256 142,436 142,456 142,708 139,370 140,866 145,336 0.42%
-
Net Worth 45,484 45,530 46,116 43,026 43,425 42,355 41,084 7.01%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 45,484 45,530 46,116 43,026 43,425 42,355 41,084 7.01%
NOSH 45,034 45,080 45,212 43,026 42,574 41,525 39,887 8.41%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 1.20% 1.56% 2.07% 0.48% 0.82% 0.69% 0.97% -
ROE 3.91% 4.97% 6.51% 1.60% 2.64% 2.31% 3.46% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 328.72 320.98 321.73 333.28 330.05 341.59 367.92 -7.22%
EPS 3.95 5.02 6.68 1.60 2.69 2.36 3.56 7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 1.00 1.02 1.02 1.03 -1.29%
Adjusted Per Share Value based on latest NOSH - 44,999
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 17.10 16.71 16.80 16.56 16.23 16.38 16.95 0.58%
EPS 0.21 0.26 0.35 0.08 0.13 0.11 0.16 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0526 0.0533 0.0497 0.0501 0.0489 0.0474 7.04%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.76 0.90 1.00 0.83 1.24 1.31 0.68 -
P/RPS 0.23 0.28 0.31 0.25 0.38 0.38 0.18 17.73%
P/EPS 19.24 17.94 15.05 51.91 46.04 55.51 19.10 0.48%
EY 5.20 5.58 6.64 1.93 2.17 1.80 5.24 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 0.98 0.83 1.22 1.28 0.66 8.88%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 27/07/05 26/04/05 27/01/05 28/10/04 28/07/04 21/04/04 16/01/04 -
Price 0.73 0.83 0.94 0.80 1.13 1.43 1.50 -
P/RPS 0.22 0.26 0.29 0.24 0.34 0.42 0.41 -33.94%
P/EPS 18.48 16.54 14.15 50.03 41.96 60.59 42.13 -42.24%
EY 5.41 6.05 7.07 2.00 2.38 1.65 2.37 73.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.92 0.80 1.11 1.40 1.46 -37.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment